BALCO.ST
Balco Group AB
Price:  
38.30 
SEK
Volume:  
6,350.00
Sweden | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BALCO.ST WACC - Weighted Average Cost of Capital

The WACC of Balco Group AB (BALCO.ST) is 6.0%.

The Cost of Equity of Balco Group AB (BALCO.ST) is 5.85%.
The Cost of Debt of Balco Group AB (BALCO.ST) is 7.95%.

Range Selected
Cost of equity 4.80% - 6.90% 5.85%
Tax rate 19.40% - 20.50% 19.95%
Cost of debt 4.90% - 11.00% 7.95%
WACC 4.6% - 7.3% 6.0%
WACC

BALCO.ST WACC calculation

Category Low High
Long-term bond rate 2.5% 3.0%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.44 0.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 4.80% 6.90%
Tax rate 19.40% 20.50%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.90% 11.00%
After-tax WACC 4.6% 7.3%
Selected WACC 6.0%